(FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | (Q1)Mar 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -96.02%434K | -96.02%434K | -93.76%158K | -98.96%312K | -97.67%1.48M | -80.70%10.92M | -80.70%10.92M | -97.63%2.53M | -74.15%29.93M | -54.01%63.42M |
-Cash and cash equivalents | -95.89%430K | -95.89%430K | -92.84%154K | -98.34%308K | -94.14%1.48M | -12.96%10.46M | -12.96%10.46M | -95.19%2.15M | -76.69%18.61M | -81.72%25.21M |
-Short-term investments | -99.13%4K | -99.13%4K | -98.95%4K | -99.96%4K | -99.99%4K | -98.97%460K | -98.97%460K | -99.39%381K | -68.49%11.32M | --38.21M |
Receivables | 21.02%1.81M | 21.02%1.81M | -58.77%2.45M | -86.17%1.78M | -84.82%1.58M | -81.59%1.49M | -81.59%1.49M | -52.66%5.95M | -15.51%12.86M | 10.83%10.39M |
-Accounts receivable | 7.38%1.15M | 7.38%1.15M | -73.96%1.19M | -87.12%1.35M | -86.03%1.2M | -85.18%1.07M | -85.18%1.07M | -61.60%4.56M | -30.84%10.47M | -7.15%8.57M |
-Notes receivable | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --584K | --1.61M | --1.24M |
-Taxes receivable | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --204K | --210K | --194K |
-Other receivables | 55.42%659K | 55.42%659K | 109.95%1.27M | -24.39%431K | -1.04%380K | 393.02%424K | 393.02%424K | -13.24%603K | 570.59%570K | 168.53%384K |
Inventory | 208.49%18.17M | 208.49%18.17M | -81.37%6.89M | -83.32%5.41M | -78.85%5.97M | -67.75%5.89M | -67.75%5.89M | 265.65%36.96M | 246.68%32.44M | 232.28%28.24M |
Prepaid assets | -77.70%3.6M | -77.70%3.6M | 76.41%11.71M | 22.69%15.05M | 17.45%16.64M | 368.46%16.13M | 368.46%16.13M | 108.65%6.64M | 310.30%12.26M | 496.34%14.17M |
Restricted cash | --0 | --0 | --0 | --0 | --0 | --10M | --10M | --10M | --30M | --30M |
Current deferred assets | --0 | --0 | --0 | --0 | --0 | 31.16%463K | 31.16%463K | --1.3M | --908K | --1.33M |
Total current assets | -46.52%24.01M | -46.52%24.01M | -66.54%21.21M | -80.96%22.55M | -82.60%25.67M | -48.24%44.89M | -48.24%44.89M | -52.30%63.38M | -17.39%118.41M | -6.70%147.54M |
Non current assets | ||||||||||
Net PPE | -22.17%9.54M | -22.17%9.54M | -33.53%10.42M | -22.41%11.48M | 39.38%12M | 58.92%12.25M | 58.92%12.25M | 217.82%15.68M | 455.48%14.8M | 692.09%8.61M |
-Gross PPE | -15.01%12.43M | -15.01%12.43M | -25.51%13.12M | -9.59%14.76M | 51.73%14.82M | 72.25%14.63M | 72.25%14.63M | 223.02%17.61M | 436.58%16.33M | 603.60%9.77M |
-Accumulated depreciation | -22.01%-2.89M | -22.01%-2.89M | -39.64%-2.7M | -114.38%-3.28M | -143.69%-2.82M | -204.10%-2.37M | -204.10%-2.37M | -272.59%-1.93M | -303.69%-1.53M | -284.05%-1.16M |
Goodwill and other intangible assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 | 3,004.28%70.41M |
-Goodwill | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 | 8,530.38%54.54M |
-Other intangible assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 869.50%15.86M |
Long-term notes receivables | -5.17%11.58M | -5.17%11.58M | -61.35%11.3M | -67.92%11.26M | -63.14%12.81M | -45.12%12.21M | -45.12%12.21M | 123.28%29.23M | 3,860.50%35.09M | --34.74M |
Non current deferred assets | --0 | --0 | --0 | --0 | --0 | -84.29%173K | -84.29%173K | --1.75M | --2.76M | --3.08M |
Non current prepaid assets | -7.84%141K | -7.84%141K | -7.24%141K | -3.70%156K | 57.73%153K | 84.34%153K | 84.34%153K | --152K | --162K | --97K |
Total non current assets | -14.25%21.26M | -14.25%21.26M | -53.30%21.86M | -56.64%22.9M | -78.65%24.96M | -73.99%24.79M | -73.99%24.79M | 77.09%46.81M | 162.44%52.81M | 3,385.34%116.93M |
Total assets | -35.04%45.27M | -35.04%45.27M | -60.92%43.07M | -73.46%45.44M | -80.86%50.63M | -61.72%69.69M | -61.72%69.69M | -30.83%110.19M | 4.74%171.21M | 63.77%264.48M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -1.47%26.1M | -1.47%26.1M | 84.01%28.18M | 181.21%27.79M | 190.80%26.93M | 83.46%26.49M | 83.46%26.49M | 75.18%15.31M | 1,046.29%9.88M | 954.67%9.26M |
-accounts payable | 1.09%20.77M | 1.09%20.77M | 131.85%22.16M | 425.84%21.86M | 473.66%21.13M | 124.49%20.54M | 124.49%20.54M | 9.33%9.56M | 382.25%4.16M | 319.48%3.68M |
-Total tax payable | -10.29%5.34M | -10.29%5.34M | 4.57%6.02M | 3.55%5.93M | 4.00%5.8M | 12.48%5.95M | 12.48%5.95M | --5.76M | --5.72M | --5.58M |
Current accrued expenses | -38.43%4.84M | -38.43%4.84M | -48.54%5.86M | -70.55%5.41M | -72.76%5.75M | -60.23%7.87M | -60.23%7.87M | -4.59%11.39M | 4.85%18.38M | 69.20%21.12M |
Current debt and capital lease obligation | -80.45%5.81M | -80.45%5.81M | 57.40%2.31M | -77.94%2.4M | -25.20%3.04M | 1,343.37%29.72M | 1,343.37%29.72M | 214.81%1.47M | 2,325.22%10.87M | 1,730.18%4.06M |
-Current debt | -81.93%5.21M | -81.93%5.21M | 233.33%1.64M | -85.19%1.42M | -29.83%2.08M | 2,547.66%28.83M | 2,547.66%28.83M | --492K | --9.62M | --2.97M |
-Current capital lease obligation | -32.39%599K | -32.39%599K | -31.38%669K | -22.16%973K | -12.63%955K | -8.66%886K | -8.66%886K | 109.23%975K | 179.02%1.25M | 392.34%1.09M |
Current deferred liabilities | -2.26%4.02M | -2.26%4.02M | -59.76%4.08M | -4.26%3.59M | -22.55%3.24M | 9.01%4.11M | 9.01%4.11M | 1,035.05%10.14M | 1,695.69%3.75M | 1,586.29%4.18M |
Other current liabilities | ---- | ---- | ---- | ---- | ---- | 164.58%127K | 164.58%127K | -76.79%65K | --6K | ---- |
Current liabilities | -41.58%41.25M | -41.58%41.25M | -0.34%41.37M | -13.57%39.82M | -4.71%39.89M | 61.97%70.6M | 61.97%70.6M | 80.44%41.51M | 131.54%46.07M | 195.54%41.86M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 774.67%17.44M | 774.67%17.44M | -36.04%20.55M | -55.37%20.94M | -52.99%24.37M | 178.49%1.99M | 178.49%1.99M | 2,339.18%32.12M | 3,297.68%46.92M | 5,771.23%51.84M |
-Long term debt | 3,842.75%16.05M | 3,842.75%16.05M | -37.47%19M | -57.45%19.15M | -55.91%22.55M | 3,291.67%407K | 3,291.67%407K | 3,547.06%30.38M | 5,303.84%45.01M | 6,055.72%51.15M |
-Long term capital lease obligation | -12.16%1.39M | -12.16%1.39M | -11.12%1.55M | -6.24%1.79M | 164.01%1.82M | 125.43%1.59M | 125.43%1.59M | 260.33%1.74M | 248.18%1.91M | 1,225.00%689K |
Non current deferred liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --62K |
Derivative product liabilities | -78.45%1.29M | -78.45%1.29M | 145.73%2.39M | --4.36M | --3.31M | --5.99M | --5.99M | --971K | ---- | ---- |
Other non current liabilities | ---- | ---- | ---- | ---- | ---- | -53.77%147K | -53.77%147K | -37.67%187K | -33.71%236K | -30.38%275K |
Total non current liabilities | 130.51%18.73M | 130.51%18.73M | -31.09%22.93M | -46.35%25.3M | -46.94%27.69M | 685.88%8.13M | 685.88%8.13M | 1,958.26%33.28M | 2,614.91%47.16M | 3,982.94%52.18M |
Total liabilities | -23.81%59.98M | -23.81%59.98M | -14.02%64.31M | -30.15%65.12M | -28.15%67.57M | 76.43%78.73M | 76.43%78.73M | 203.76%74.8M | 330.95%93.22M | 509.01%94.04M |
Shareholders'equity | ||||||||||
Share capital | 100.00%2K | 100.00%2K | -33.33%2K | -92.00%2K | -96.00%1K | --1K | --1K | -85.00%3K | 31.58%25K | 31.58%25K |
-common stock | 100.00%2K | 100.00%2K | -33.33%2K | -92.00%2K | -96.00%1K | --1K | --1K | -85.00%3K | 31.58%25K | 31.58%25K |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | -7.55%-265.8M | -7.55%-265.8M | -28.36%-266.37M | -63.89%-264.28M | -279.44%-257.48M | -319.07%-247.15M | -319.07%-247.15M | -353.97%-207.53M | -348.49%-161.26M | -123.80%-67.86M |
Paid-in capital | 5.46%250.86M | 5.46%250.86M | 0.97%244.9M | 2.31%244.37M | 1.01%240.3M | 21.34%237.88M | 21.34%237.88M | 34.76%242.55M | 34.66%238.85M | 35.05%237.9M |
Total stockholders'equity | -61.13%-14.94M | -61.13%-14.94M | -161.31%-21.47M | -125.65%-19.91M | -110.10%-17.17M | -106.76%-9.27M | -106.76%-9.27M | -73.92%35.03M | -45.12%77.62M | 16.60%170.07M |
Noncontrolling interests | -0.43%230K | -0.43%230K | -37.03%233K | -36.86%233K | -36.89%231K | -36.71%231K | -36.71%231K | -2.12%370K | -5.87%369K | 90.63%366K |
Total equity | -62.70%-14.71M | -62.70%-14.71M | -160.01%-21.24M | -125.23%-19.67M | -109.94%-16.94M | -106.58%-9.04M | -106.58%-9.04M | -73.72%35.4M | -45.01%77.99M | 16.70%170.44M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |
Audit Opinions | -- | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- |
No Data